[PJDEV] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -58.19%
YoY- -48.09%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 234,428 202,306 226,586 163,665 193,121 141,248 159,447 29.32%
PBT 28,301 20,946 21,791 9,162 23,581 13,339 16,005 46.27%
Tax -7,505 -5,023 -4,583 -2,483 -7,705 -2,805 -3,247 74.90%
NP 20,796 15,923 17,208 6,679 15,876 10,534 12,758 38.54%
-
NP to SH 21,073 15,947 17,211 6,696 16,017 10,560 12,588 41.03%
-
Tax Rate 26.52% 23.98% 21.03% 27.10% 32.67% 21.03% 20.29% -
Total Cost 213,632 186,383 209,378 156,986 177,245 130,714 146,689 28.51%
-
Net Worth 960,747 945,007 928,847 924,685 919,157 905,793 903,052 4.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 22,659 - - - 22,751 - - -
Div Payout % 107.53% - - - 142.05% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 960,747 945,007 928,847 924,685 919,157 905,793 903,052 4.21%
NOSH 453,182 454,330 455,317 455,510 455,028 455,172 456,086 -0.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.87% 7.87% 7.59% 4.08% 8.22% 7.46% 8.00% -
ROE 2.19% 1.69% 1.85% 0.72% 1.74% 1.17% 1.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.73 44.53 49.76 35.93 42.44 31.03 34.96 29.88%
EPS 4.65 3.51 3.78 1.47 3.52 2.32 2.76 41.63%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.12 2.08 2.04 2.03 2.02 1.99 1.98 4.66%
Adjusted Per Share Value based on latest NOSH - 455,510
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.07 38.03 42.59 30.76 36.30 26.55 29.97 29.34%
EPS 3.96 3.00 3.24 1.26 3.01 1.98 2.37 40.85%
DPS 4.26 0.00 0.00 0.00 4.28 0.00 0.00 -
NAPS 1.8059 1.7763 1.746 1.7381 1.7277 1.7026 1.6975 4.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.935 0.795 0.79 0.80 0.71 0.73 0.73 -
P/RPS 1.81 1.79 1.59 2.23 1.67 2.35 2.09 -9.15%
P/EPS 20.11 22.65 20.90 54.42 20.17 31.47 26.45 -16.71%
EY 4.97 4.42 4.78 1.84 4.96 3.18 3.78 20.03%
DY 5.35 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 0.44 0.38 0.39 0.39 0.35 0.37 0.37 12.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 22/11/12 28/08/12 30/05/12 23/02/12 -
Price 0.915 0.98 0.78 0.85 0.81 0.72 0.75 -
P/RPS 1.77 2.20 1.57 2.37 1.91 2.32 2.15 -12.17%
P/EPS 19.68 27.92 20.63 57.82 23.01 31.03 27.17 -19.36%
EY 5.08 3.58 4.85 1.73 4.35 3.22 3.68 24.00%
DY 5.46 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.43 0.47 0.38 0.42 0.40 0.36 0.38 8.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment